SOMNIGROUP INTERNATIONAL INC. (SGI)
Household Furniture · Materials · $7.7B
Intrinsic Value (Consensus)
$25.14
Current Price
$36.80
Margin of Safety
-31.7%
31.7% Above Intrinsic Value
Value: $25
Price: $37
Valuation Model Estimates
Current Price: $36.80
DCF (Discounted Cash Flow)
$38.38
Graham Number
$7.52
Earnings Power Value
$17.86
Relative Value (P/E)
$36.80
Dividend Discount Model
$2.05
Consensus Value
$25.14
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.84
- EPS (Forward)
- $1.88
- Book Value
- $1.37
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 134.4%
- Debt/Equity
- 1612%
- Revenue Growth
- 51.6%
- Earnings Growth
- 2.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance